Terraced LE4 2 beds 1 bath

Getliffe Road, Leicester, Leicestershire LE4

East Midlands, England · LE4

Initial Investment

First Year

£63,098First Year

Profit From Rental Income

After 5 Years

£19,386

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£49,636

↗ 24%After 5 Years

Return On Investment

109%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,828	£13,020	£13,216	£13,546	£13,885	£66,495
Total Expenses	£8,443	£8,475	£8,504	£8,548	£8,592	£42,562
Profit Before Tax	£4,385	£4,546	£4,711	£4,998	£5,292	£23,933
Profit After Tax	£3,552	£3,682	£3,816	£4,049	£4,287	£19,386
Change In Property Value	£5,175	£8,487	£12,136	£13,968	£9,870	£49,636
Net Return	£8,727	£12,169	£15,952	£18,016	£14,157	£69,021
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	14%	19%	25%	29%	22%	109%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change